Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $86,901 initial cash invested.
1.52%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$3,304
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,194
Mortgage P&I
49%
$1,633
Property Taxes
8%
$260
Home Insurance
4%
$116
HOA
2%
$63
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363